Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $325k initial cash invested.
-22.83%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$5,367
Rent
-$6,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,367 income − $11,552 expenses = $6,185 out of pocket
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,367
Total Expenses
$11,552
Mortgage P&I
153%
$8,196
Property Taxes
26%
$1,419
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$537
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0